Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $105k initial cash invested.
-10.28%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$2,826
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $3,724 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$3,724
Mortgage P&I
75%
$2,114
Property Taxes
4%
$105
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706